[PHB] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 44.03%
YoY- 113.97%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 9,758 13,406 10,530 6,516 3,434 6,982 44,302 -22.27%
PBT -8,344 976 1,428 -2,526 -2,764 -2,650 -3,320 16.59%
Tax -16 -500 -978 2,910 0 0 0 -
NP -8,360 476 450 384 -2,764 -2,650 -3,320 16.63%
-
NP to SH -8,360 478 458 386 -2,764 -2,650 -3,320 16.63%
-
Tax Rate - 51.23% 68.49% - - - - -
Total Cost 18,118 12,930 10,080 6,132 6,198 9,632 47,622 -14.87%
-
Net Worth 106,373 69,549 58,624 45,676 55,832 58,788 74,146 6.19%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 106,373 69,549 58,624 45,676 55,832 58,788 74,146 6.19%
NOSH 1,628,991 796,666 763,333 643,333 690,999 697,368 691,666 15.33%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -85.67% 3.55% 4.27% 5.89% -80.49% -37.95% -7.49% -
ROE -7.86% 0.69% 0.78% 0.85% -4.95% -4.51% -4.48% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.60 1.68 1.38 1.01 0.50 1.00 6.41 -32.60%
EPS -0.52 0.06 0.06 0.06 -0.40 -0.38 -0.48 1.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0653 0.0873 0.0768 0.071 0.0808 0.0843 0.1072 -7.92%
Adjusted Per Share Value based on latest NOSH - 630,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.13 0.18 0.14 0.09 0.04 0.09 0.58 -22.05%
EPS -0.11 0.01 0.01 0.01 -0.04 -0.03 -0.04 18.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0139 0.0091 0.0077 0.006 0.0073 0.0077 0.0097 6.17%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.025 0.09 0.075 0.105 0.12 0.14 0.30 -
P/RPS 4.17 5.35 5.44 10.37 24.15 13.98 4.68 -1.90%
P/EPS -4.87 150.00 125.00 175.00 -30.00 -36.84 -62.50 -34.63%
EY -20.53 0.67 0.80 0.57 -3.33 -2.71 -1.60 52.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 1.03 0.98 1.48 1.49 1.66 2.80 -28.30%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 24/08/16 27/08/15 27/08/14 29/08/13 28/08/12 -
Price 0.03 0.06 0.08 0.08 0.125 0.125 0.31 -
P/RPS 5.01 3.57 5.80 7.90 25.15 12.49 4.84 0.57%
P/EPS -5.85 100.00 133.33 133.33 -31.25 -32.89 -64.58 -32.97%
EY -17.11 1.00 0.75 0.75 -3.20 -3.04 -1.55 49.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.69 1.04 1.13 1.55 1.48 2.89 -26.37%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment